Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.02% first-year return on $125k initial cash invested.
-13.02%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$3,958
Rent
-$1,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,958 income − $5,309 expenses = $1,351 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,958
Total Expenses
$5,309
Mortgage P&I
76%
$2,989
Property Taxes
18%
$721
Home Insurance
5%
$210
HOA
9%
$360
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0